The WACC of Treasury Metals Inc (TML.TO) is 7.6%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.00% | 8.75% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.7% - 8.6% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.85 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.00% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.28 | 0.28 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.7% | 8.6% |
| Selected WACC | 7.6% | |